|
1000.0
 | Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
 | Bankruptcy risk | | 1.1% |
1.1% |
1.2% |
1.5% |
0.8% |
0.8% |
7.5% |
7.5% |
|
 | Credit score (0-100) | | 86 |
86 |
81 |
75 |
92 |
91 |
32 |
32 |
|
 | Credit rating | | A |
A |
A |
A |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 4,325.6 |
4,846.7 |
2,297.7 |
582.2 |
12,725.3 |
13,321.9 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -33.0 |
-27.0 |
-52.8 |
-89.1 |
-22.9 |
-50.5 |
0.0 |
0.0 |
|
 | EBITDA | | -33.0 |
-27.0 |
-52.8 |
-89.1 |
-22.9 |
-50.5 |
0.0 |
0.0 |
|
 | EBIT | | -33.0 |
-27.0 |
-52.8 |
-89.1 |
-22.9 |
-50.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 8,584.0 |
12,761.0 |
10,067.4 |
44,753.9 |
18,978.4 |
18,125.9 |
0.0 |
0.0 |
|
 | Net earnings | | 8,562.0 |
12,728.0 |
10,029.7 |
44,718.7 |
18,905.0 |
18,025.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 8,584 |
12,761 |
10,067 |
44,754 |
18,978 |
18,126 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 115,456 |
108,195 |
118,336 |
142,972 |
151,744 |
154,822 |
70,235 |
70,235 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 115,469 |
108,208 |
118,349 |
142,985 |
152,242 |
154,936 |
70,235 |
70,235 |
|
|
 | Net Debt | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
-70,235 |
-70,235 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | -33.0 |
-27.0 |
-52.8 |
-89.1 |
-22.9 |
-50.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 35.3% |
18.2% |
-95.4% |
-69.0% |
74.3% |
-120.8% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 115,469 |
108,208 |
118,349 |
142,985 |
152,242 |
154,936 |
70,235 |
70,235 |
|
 | Balance sheet change% | | -5.2% |
-6.3% |
9.4% |
20.8% |
6.5% |
1.8% |
-54.7% |
0.0% |
|
 | Added value | | -33.0 |
-27.0 |
-52.8 |
-89.1 |
-22.9 |
-50.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 7.2% |
11.4% |
8.9% |
34.3% |
12.9% |
11.8% |
0.0% |
0.0% |
|
 | ROI % | | 7.2% |
11.4% |
8.9% |
34.3% |
12.9% |
11.8% |
0.0% |
0.0% |
|
 | ROE % | | 7.2% |
11.4% |
8.9% |
34.2% |
12.8% |
11.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
100.0% |
100.0% |
99.7% |
99.9% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1,202.9 |
1,442.5 |
1,829.5 |
2,268.8 |
68.3 |
189.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 1,202.9 |
1,442.5 |
1,829.5 |
2,268.8 |
68.3 |
189.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
1000.0
 | Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 15,625.0 |
18,740.0 |
22,855.8 |
28,347.6 |
33,528.1 |
21,360.5 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|